0 Skyline DrEmigrant GapCA95715
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 0 Skyline Dr, Emigrant Gap, CA, 95715 in Emigrant Gap speaks for itself: 26.69% gross on a $120,000 price, generating $2,669/mo in rent and $1,926/mo in net income after the $540/mo debt service. DSCR 4.94, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $23,118 stacks alongside $33,154 in projected five-year appreciation and $1,105/yr in principal reduction. Projected total cumulative return: $169,449.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.7% | 6.0% |
| Monthly Cash Flow | $1,926 | $1,200 |
City averages based on Emigrant Gap market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,669 |
| Total Monthly Debt Service | $695 |
| DSCR Ratio | 3.84x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95715, Emigrant Gap, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30 (100%) |
| Owner Occupied HU | 10 (33.3%) |
| Renter Occupied HU | 5 (16.7%) |
| Vacant Housing Units | 15 (50.0%) |
| Median Home Value | $800,000 |
| Average Home Value | $785,000 |
Housing Distribution
Address Breakdown
Residential
0
Single Family
0
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Lot
Built in N/A
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95715, Emigrant Gap, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30 (100%) |
| Owner Occupied HU | 10 (33.3%) |
| Renter Occupied HU | 5 (16.7%) |
| Vacant Housing Units | 15 (50.0%) |
| Median Home Value | $800,000 |
| Average Home Value | $785,000 |
Housing Distribution
Address Breakdown
Residential
0
Single Family
0
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adrian Garrett • Future Homes and Real Estate
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #224073608
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.